ATTOCK PETROLEUM LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 388.8 PKR | -0.84% |
|
-2.26% | +2.73% |
| Mar. 14 | Attock Petroleum Limited Appoints Laith G. Pharaon as the Chairman | CI |
| Mar. 14 | Attock Petroleum Limited Announces Alternate Directors Appointments | CI |
Valuation
| Fiscal Period: Junio | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 28,716 | 30,377 | 31,953 | 31,981 | 37,356 | 48,377 | - | - |
| Enterprise Value (EV) 1 | 28,716 | 30,377 | 31,953 | 31,981 | 37,356 | 48,377 | 48,377 | 48,377 |
| P/E ratio | 7.25 x | 30.1 x | 6.49 x | 1.73 x | 3 x | 3.93 x | 5.26 x | 4.25 x |
| Yield | 6.93% | 2.95% | 8.41% | 14% | 9.16% | 10.4% | 10% | 11.4% |
| Capitalization / Revenue | 0.13 x | 0.15 x | 0.17 x | 0.09 x | 0.08 x | 0.09 x | 0.09 x | - |
| EV / Revenue | 0.13 x | 0.15 x | 0.17 x | 0.09 x | 0.08 x | 0.09 x | 0.09 x | - |
| EV / EBITDA | 4,547,696 x | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 1.52 x | - | 1.41 x | - | 0.83 x | 0.84 x | 0.77 x | 0.69 x |
| Nbr of stocks (in thousands) | 124,416 | 124,416 | 124,416 | 124,416 | 124,416 | 124,416 | - | - |
| Reference price 2 | 230.8 | 244.2 | 256.8 | 257.0 | 300.2 | 388.8 | 388.8 | 388.8 |
| Announcement Date | 7/30/19 | 8/26/20 | 8/11/21 | 8/16/22 | 9/18/23 | - | - | - |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Junio | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 223,054 | 201,079 | 188,645 | 370,075 | 473,938 | 517,367 | 566,474 | - |
| EBITDA | 6,314 | - | - | - | - | - | - | - |
| EBIT | 5,708 | - | 7,091 | 32,411 | 18,407 | - | - | - |
| Operating Margin | 2.56% | - | 3.76% | 8.76% | 3.88% | - | - | - |
| Earnings before Tax (EBT) | 5,723 | - | 6,939 | 30,610 | 20,385 | - | - | - |
| Net income 1 | 3,961 | 1,008 | 4,920 | 18,536 | 12,461 | 11,277 | 9,638 | - |
| Net margin | 1.78% | 0.5% | 2.61% | 5.01% | 2.63% | 2.18% | 1.7% | - |
| EPS 2 | 31.83 | 8.104 | 39.54 | 149.0 | 100.2 | 98.87 | 73.93 | 91.40 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 16.00 | 7.200 | 21.60 | 36.00 | 27.50 | 40.30 | 39.00 | 44.50 |
| Announcement Date | 7/30/19 | 8/26/20 | 8/11/21 | 8/16/22 | 9/18/23 | - | - | - |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2020 S1 | 2021 S1 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 116,256 | 89,970 | 72,838 | 81,439 | 154,277 | 86,760 | 129,039 | 123,931 | 113,846 | 237,778 | 113,057 | 123,103 | 136,439 | 135,471 | 271,910 | 123,342 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | 3,342 | - | 6,610 | 10,276 | 6,903 | - | 6,615 | - | - | - | 4,648 | - | - | - | - |
| Operating Margin | - | 3.71% | - | 8.12% | 6.66% | 7.96% | - | 5.34% | - | - | - | 3.78% | - | - | - | - |
| Earnings before Tax (EBT) | 2,269 | 2,995 | 3,381 | 5,994 | 9,375 | 6,530 | 14,705 | 6,451 | 1,778 | 8,230 | - | - | - | - | - | - |
| Net income 1 | 1,581 | 2,146 | 2,388 | 4,221 | 6,609 | 4,640 | 7,289 | 4,290 | 1,249 | 5,538 | 4,298 | 2,625 | 5,260 | 2,540 | 7,800 | 2,910 |
| Net margin | 1.36% | 2.39% | 3.28% | 5.18% | 4.28% | 5.35% | 5.65% | 3.46% | 1.1% | 2.33% | 3.8% | 2.13% | 3.85% | 1.88% | 2.87% | 2.36% |
| EPS 2 | 12.70 | 17.25 | 19.20 | 33.93 | 53.12 | 37.28 | 58.58 | 34.48 | 10.03 | 44.51 | 34.54 | 21.09 | 42.27 | 20.42 | 62.69 | 23.40 |
| Dividend per Share | 8.000 | 2.000 | - | 12.00 | 12.00 | - | 24.00 | - | 12.50 | 12.50 | - | 15.00 | - | 10.00 | 10.00 | - |
| Announcement Date | 1/29/20 | 1/27/21 | 10/29/21 | 2/12/22 | 2/12/22 | 4/22/22 | 8/16/22 | 10/29/22 | 2/28/23 | 2/28/23 | 4/29/23 | 9/18/23 | 10/17/23 | 2/5/24 | 2/5/24 | - |
1PKR in Million2PKR
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 20.9% | - | 23.9% | 61.7% | 30.2% | 23% | 18% | - |
| ROA (Net income/ Total Assets) | 8.54% | - | - | - | - | - | - | - |
| Assets 1 | 46,403 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 152.0 | - | 183.0 | - | 363.0 | 461.0 | 503.0 | 562.0 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 7/30/19 | 8/26/20 | 8/11/21 | 8/16/22 | 9/18/23 | - | - | - |
1PKR in Million2PKR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
388.8
PKR
Average target price
481
PKR
Spread / Average Target
+23.71%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +2.73% | 174M | |
| +12.39% | 221B | |
| +17.36% | 103B | |
| +33.72% | 71.49B | |
| +13.72% | 64.2B | |
| +27.54% | 54.22B | |
| +27.93% | 37.8B | |
| +32.11% | 28.33B | |
| -11.77% | 20.79B | |
| +9.44% | 19.12B |
- Stock Market
- Equities
- APL Stock
- Financials Attock Petroleum Limited
